[BPPLAS] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 140.58%
YoY- -3.06%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 109,569 115,574 109,439 76,078 127,742 87,361 100,282 1.48%
PBT 6,681 9,159 8,730 9,646 9,627 4,330 12,658 -10.09%
Tax -1,692 -1,186 -2,030 -2,520 -2,276 -488 -1,594 0.99%
NP 4,989 7,973 6,700 7,126 7,351 3,842 11,064 -12.42%
-
NP to SH 4,989 7,973 6,700 7,126 7,351 3,842 11,064 -12.42%
-
Tax Rate 25.33% 12.95% 23.25% 26.12% 23.64% 11.27% 12.59% -
Total Cost 104,580 107,601 102,739 68,952 120,391 83,519 89,218 2.68%
-
Net Worth 149,471 143,981 133,279 124,165 116,510 106,855 94,799 7.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 3,599 - - - - - -
Div Payout % - 45.15% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 149,471 143,981 133,279 124,165 116,510 106,855 94,799 7.87%
NOSH 180,086 179,977 180,107 179,949 120,114 120,062 119,999 6.99%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.55% 6.90% 6.12% 9.37% 5.75% 4.40% 11.03% -
ROE 3.34% 5.54% 5.03% 5.74% 6.31% 3.60% 11.67% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 60.84 64.22 60.76 42.28 106.35 72.76 83.57 -5.14%
EPS 2.77 4.43 3.72 3.96 6.12 3.20 9.22 -18.14%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.74 0.69 0.97 0.89 0.79 0.82%
Adjusted Per Share Value based on latest NOSH - 180,259
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 38.92 41.05 38.87 27.02 45.37 31.03 35.62 1.48%
EPS 1.77 2.83 2.38 2.53 2.61 1.36 3.93 -12.43%
DPS 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5309 0.5114 0.4734 0.441 0.4138 0.3796 0.3367 7.87%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.63 0.63 0.58 0.41 0.71 0.98 1.19 -
P/RPS 1.04 0.98 0.95 0.97 0.67 1.35 1.42 -5.05%
P/EPS 22.74 14.22 15.59 10.35 11.60 30.63 12.91 9.88%
EY 4.40 7.03 6.41 9.66 8.62 3.27 7.75 -8.99%
DY 0.00 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.78 0.59 0.73 1.10 1.51 -10.80%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 12/08/11 13/08/10 19/08/09 22/08/08 16/08/07 22/08/06 -
Price 0.63 0.60 0.60 0.54 0.43 0.83 1.13 -
P/RPS 1.04 0.93 0.99 1.28 0.40 1.14 1.35 -4.25%
P/EPS 22.74 13.54 16.13 13.64 7.03 25.94 12.26 10.83%
EY 4.40 7.38 6.20 7.33 14.23 3.86 8.16 -9.77%
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.81 0.78 0.44 0.93 1.43 -9.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment